As of 2025-08-26, the Intrinsic Value of International Travel House Ltd (500213.BO) is 377.18 INR. This 500213.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 499.80 INR, the upside of International Travel House Ltd is -24.50%.
The range of the Intrinsic Value is 311.72 - 501.83 INR
Based on its market price of 499.80 INR and our intrinsic valuation, International Travel House Ltd (500213.BO) is overvalued by 24.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 311.72 - 501.83 | 377.18 | -24.5% |
| DCF (Growth 10y) | 365.02 - 597.23 | 445.77 | -10.8% |
| DCF (EBITDA 5y) | 474.47 - 643.87 | 549.90 | 10.0% |
| DCF (EBITDA 10y) | 455.67 - 680.52 | 550.38 | 10.1% |
| Fair Value | 170.92 - 170.92 | 170.92 | -65.80% |
| P/E | 541.62 - 781.43 | 660.54 | 32.2% |
| EV/EBITDA | 492.59 - 601.10 | 541.45 | 8.3% |
| EPV | 405.41 - 572.56 | 488.98 | -2.2% |
| DDM - Stable | 147.47 - 364.55 | 256.01 | -48.8% |
| DDM - Multi | 191.61 - 385.38 | 257.60 | -48.5% |
| Market Cap (mil) | 3,993.40 |
| Beta | 1.33 |
| Outstanding shares (mil) | 7.99 |
| Enterprise Value (mil) | 3,396.51 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.33% |
| Cost of Debt | 7.46% |
| WACC | 14.32% |